Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.72% first-year return on $156k initial cash invested.
-16.72%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$2,930
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $5,109 expenses = $2,179 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,588
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$5,109
Mortgage P&I
112%
$3,296
Property Taxes
20%
$577
Home Insurance
8%
$240
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322